Annual Income Statements for Runway Growth Finance Corp. 8.00% Notes due 2027
Annual Income Statements for Runway Growth Finance Corp. 8.00% Notes due 2027
This table shows Runway Growth Finance Corp. 8.00% Notes due 2027's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Runway Growth Finance Corp. 8.00% Notes due 2027
This table shows Runway Growth Finance Corp. 8.00% Notes due 2027's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
| Metric |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
-4.79 |
12 |
8.29 |
25 |
28 |
1.87 |
17 |
8.02 |
7.37 |
-35 |
27 |
| Consolidated Net Income / (Loss) |
|
-4.79 |
12 |
8.29 |
25 |
31 |
1.87 |
17 |
8.02 |
7.37 |
-35 |
27 |
| Net Income / (Loss) Continuing Operations |
|
-4.79 |
12 |
15 |
25 |
31 |
1.87 |
17 |
8.02 |
7.37 |
-35 |
27 |
| Total Pre-Tax Income |
|
-4.79 |
12 |
15 |
25 |
31 |
1.87 |
17 |
8.02 |
7.37 |
-35 |
27 |
| Total Revenue |
|
16 |
33 |
34 |
46 |
50 |
22 |
38 |
29 |
26 |
-16 |
46 |
| Net Interest Income / (Expense) |
|
38 |
39 |
34 |
36 |
33 |
35 |
35 |
35 |
30 |
29 |
37 |
| Total Interest Income |
|
38 |
39 |
34 |
36 |
33 |
35 |
35 |
35 |
30 |
29 |
37 |
| Investment Securities Interest Income |
|
38 |
39 |
34 |
36 |
33 |
35 |
35 |
35 |
30 |
29 |
37 |
| Total Interest Expense |
|
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
| Total Non-Interest Income |
|
-22 |
-5.87 |
0.33 |
10 |
17 |
-13 |
3.33 |
-6.16 |
-4.45 |
-45 |
9.35 |
| Other Service Charges |
|
0.89 |
0.75 |
0.33 |
1.03 |
0.65 |
0.67 |
0.48 |
1.56 |
-0.19 |
0.48 |
0.35 |
| Net Realized & Unrealized Capital Gains on Investments |
|
-23 |
-6.62 |
0.00 |
9.17 |
- |
-14 |
2.85 |
-7.72 |
-4.26 |
-45 |
9.00 |
| Total Non-Interest Expense |
|
21 |
21 |
20 |
21 |
19 |
20 |
21 |
21 |
18 |
19 |
19 |
| Other Operating Expenses |
|
17 |
17 |
16 |
17 |
17 |
16 |
21 |
17 |
15 |
16 |
19 |
| Basic Earnings per Share |
|
($0.13) |
$0.30 |
$0.21 |
$0.65 |
$0.73 |
$0.05 |
$0.45 |
$0.22 |
$0.21 |
($0.96) |
$0.65 |
| Weighted Average Basic Shares Outstanding |
|
40.51M |
40.39M |
39.18M |
38.39M |
38.85M |
37.35M |
37.10M |
36.23M |
36.70M |
36.13M |
42.07M |
| Diluted Earnings per Share |
|
($0.13) |
$0.30 |
$0.21 |
$0.65 |
$0.73 |
$0.05 |
$0.45 |
$0.22 |
$0.21 |
($0.96) |
$0.65 |
| Weighted Average Diluted Shares Outstanding |
|
40.51M |
40.39M |
39.18M |
38.39M |
38.85M |
37.35M |
37.10M |
36.23M |
36.70M |
36.13M |
42.07M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
40.51M |
39.44M |
38.55M |
37.40M |
37.35M |
37.35M |
36.22M |
36.13M |
36.13M |
42.46M |
41.91M |
Annual Cash Flow Statements for Runway Growth Finance Corp. 8.00% Notes due 2027
This table details how cash moves in and out of Runway Growth Finance Corp. 8.00% Notes due 2027's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
| Metric |
|
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Net Change in Cash & Equivalents |
|
-31 |
-10 |
1.06 |
-2.79 |
2.78 |
12 |
| Net Cash From Operating Activities |
|
-106 |
-61 |
-360 |
112 |
70 |
186 |
| Net Cash From Continuing Operating Activities |
|
144 |
-61 |
-360 |
112 |
70 |
186 |
| Net Income / (Loss) Continuing Operations |
|
47 |
46 |
32 |
44 |
74 |
34 |
| Consolidated Net Income / (Loss) |
|
47 |
46 |
32 |
44 |
74 |
34 |
| Amortization Expense |
|
-9.03 |
-7.27 |
-5.47 |
-5.66 |
-3.39 |
-1.98 |
| Non-Cash Adjustments to Reconcile Net Income |
|
105 |
-100 |
-390 |
68 |
-3.02 |
155 |
| Changes in Operating Assets and Liabilities, net |
|
0.55 |
0.37 |
3.31 |
5.77 |
2.56 |
-1.19 |
| Net Cash From Investing Activities |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash From Continuing Investing Activities |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Purchase of Investment Securities |
|
- |
- |
- |
- |
0.00 |
0.00 |
| Net Cash From Financing Activities |
|
75 |
51 |
361 |
-115 |
-67 |
-174 |
| Net Cash From Continuing Financing Activities |
|
75 |
51 |
361 |
-115 |
-67 |
-174 |
| Issuance of Debt |
|
449 |
181 |
686 |
235 |
211 |
327 |
| Repayment of Debt |
|
-416 |
-374 |
-253 |
-275 |
-172 |
-434 |
| Repurchase of Common Equity |
|
0.00 |
0.00 |
-11 |
0.00 |
-36 |
-13 |
| Payment of Dividends |
|
-7.27 |
-18 |
-52 |
-73 |
-70 |
-51 |
| Other Financing Activities, Net |
|
-0.93 |
142 |
-10 |
-1.91 |
-0.17 |
-3.52 |
| Effect of Exchange Rate Changes |
|
- |
- |
- |
0.00 |
0.00 |
0.01 |
| Cash Interest Paid |
|
1.10 |
2.77 |
7.78 |
38 |
37 |
38 |
| Cash Income Taxes Paid |
|
0.10 |
0.00 |
0.00 |
0.34 |
0.62 |
0.39 |
Quarterly Cash Flow Statements for Runway Growth Finance Corp. 8.00% Notes due 2027
This table details how cash moves in and out of Runway Growth Finance Corp. 8.00% Notes due 2027's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
| Metric |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| Net Change in Cash & Equivalents |
|
-12 |
3.95 |
1.90 |
-5.19 |
2.13 |
13 |
-12 |
1.96 |
10 |
-16 |
8.52 |
| Net Cash From Operating Activities |
|
-62 |
69 |
-39 |
26 |
14 |
74 |
-0.30 |
92 |
21 |
5.93 |
-194 |
| Net Cash From Continuing Operating Activities |
|
-62 |
69 |
-39 |
26 |
14 |
74 |
-0.30 |
92 |
21 |
5.93 |
-194 |
| Net Income / (Loss) Continuing Operations |
|
-4.79 |
12 |
8.29 |
25 |
28 |
1.87 |
17 |
8.02 |
7.37 |
-35 |
27 |
| Consolidated Net Income / (Loss) |
|
-4.79 |
12 |
8.29 |
25 |
28 |
1.87 |
17 |
8.02 |
7.37 |
-35 |
27 |
| Amortization Expense |
|
-0.56 |
-3.17 |
-1.01 |
-1.56 |
2.35 |
-0.36 |
-1.73 |
1.41 |
-1.30 |
-0.08 |
-4.77 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-55 |
55 |
-45 |
-0.36 |
-12 |
74 |
-16 |
78 |
21 |
43 |
-219 |
| Changes in Operating Assets and Liabilities, net |
|
-1.57 |
5.03 |
-0.80 |
2.79 |
-4.46 |
-1.74 |
1.08 |
5.48 |
-6.01 |
-1.75 |
2.14 |
| Net Cash From Financing Activities |
|
50 |
-65 |
41 |
-31 |
-12 |
-61 |
-12 |
-90 |
-10 |
-22 |
203 |
| Net Cash From Continuing Financing Activities |
|
50 |
-65 |
41 |
-31 |
-12 |
-61 |
-12 |
-90 |
-10 |
-22 |
203 |
| Issuance of Debt |
|
89 |
10 |
97 |
75 |
29 |
17 |
193 |
57 |
60 |
248 |
292 |
| Repayment of Debt |
|
-20 |
-45 |
-25 |
-82 |
-20 |
-75 |
-170 |
-130 |
-59 |
-255 |
-73 |
| Repurchase of Common Equity |
|
- |
-11 |
-13 |
-6.73 |
-5.77 |
0.00 |
-8.14 |
-4.36 |
- |
0.00 |
-1.45 |
| Payment of Dividends |
|
-19 |
-19 |
-19 |
-17 |
-15 |
0.00 |
-27 |
-13 |
-12 |
-12 |
-14 |
| Other Financing Activities, Net |
|
-0.70 |
-0.00 |
- |
- |
-0.05 |
-2.96 |
-0.44 |
-0.09 |
-0.03 |
-3.12 |
-1.09 |
| Effect of Exchange Rate Changes |
|
- |
- |
- |
- |
- |
0.00 |
- |
- |
0.00 |
-0.01 |
-0.01 |
| Cash Interest Paid |
|
10 |
8.01 |
10 |
8.25 |
11 |
8.99 |
9.51 |
7.55 |
12 |
7.36 |
9.80 |
| Cash Income Taxes Paid |
|
- |
0.62 |
- |
- |
- |
0.39 |
- |
- |
- |
0.88 |
0.00 |
Annual Balance Sheets for Runway Growth Finance Corp. 8.00% Notes due 2027
This table presents Runway Growth Finance Corp. 8.00% Notes due 2027's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
2021 |
2022 |
2023 |
2024 |
2025 |
| Total Assets |
|
1,457 |
58 |
1,079 |
1,091 |
960 |
| Cash and Due from Banks |
|
- |
0.00 |
2.97 |
5.75 |
18 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Acquisition Cost |
|
- |
- |
- |
0.00 |
6.13 |
| Other Assets |
|
1,457 |
58 |
9.17 |
58 |
62 |
| Total Liabilities & Shareholders' Equity |
|
98 |
0.29 |
1,079 |
1,091 |
960 |
| Total Liabilities |
|
0.00 |
0.29 |
532 |
576 |
475 |
| Short-Term Debt |
|
- |
- |
272 |
311 |
173 |
| Accrued Interest Payable |
|
- |
- |
6.76 |
7.74 |
6.76 |
| Long-Term Debt |
|
0.00 |
- |
238 |
247 |
279 |
| Other Long-Term Liabilities |
|
0.00 |
0.29 |
15 |
10 |
18 |
| Commitments & Contingencies |
|
- |
- |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
98 |
0.00 |
547 |
515 |
485 |
| Total Preferred & Common Equity |
|
98 |
0.00 |
547 |
515 |
485 |
| Total Common Equity |
|
98 |
0.00 |
547 |
515 |
485 |
| Common Stock |
|
- |
- |
606 |
558 |
535 |
| Retained Earnings |
|
- |
- |
-48 |
-43 |
-50 |
Quarterly Balance Sheets for Runway Growth Finance Corp. 8.00% Notes due 2027
This table presents Runway Growth Finance Corp. 8.00% Notes due 2027's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
Q2 2026 |
| Total Assets |
|
1,173 |
1,142 |
1,034 |
1,031 |
1,078 |
1,076 |
1,033 |
1,041 |
963 |
905 |
1,222 |
| Cash and Due from Banks |
|
3.27 |
38 |
15 |
6.92 |
8.81 |
3.62 |
18 |
5.96 |
7.92 |
2.31 |
11 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Acquisition Cost |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
7.45 |
8.09 |
| Other Assets |
|
18 |
19 |
19 |
33 |
63 |
54 |
10 |
61 |
60 |
899 |
1,208 |
| Total Liabilities & Shareholders' Equity |
|
1,173 |
1,142 |
1,034 |
1,031 |
1,078 |
1,076 |
1,033 |
1,041 |
963 |
905 |
1,222 |
| Total Liabilities |
|
604 |
568 |
464 |
501 |
572 |
568 |
530 |
542 |
474 |
467 |
720 |
| Short-Term Debt |
|
372 |
310 |
203 |
237 |
309 |
302 |
253 |
259 |
186 |
180 |
350 |
| Accrued Interest Payable |
|
8.34 |
8.29 |
8.03 |
7.94 |
7.01 |
8.81 |
7.66 |
8.19 |
9.99 |
7.20 |
9.65 |
| Long-Term Debt |
|
212 |
237 |
238 |
239 |
240 |
247 |
239 |
264 |
258 |
265 |
348 |
| Other Long-Term Liabilities |
|
11 |
12 |
15 |
18 |
16 |
10 |
30 |
11 |
20 |
18 |
16 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
570 |
574 |
570 |
529 |
506 |
507 |
503 |
499 |
490 |
438 |
503 |
| Total Preferred & Common Equity |
|
570 |
574 |
570 |
529 |
506 |
507 |
503 |
499 |
490 |
438 |
503 |
| Total Common Equity |
|
570 |
574 |
570 |
529 |
506 |
507 |
503 |
499 |
490 |
438 |
503 |
| Common Stock |
|
606 |
606 |
606 |
606 |
606 |
606 |
558 |
550 |
546 |
535 |
585 |
| Retained Earnings |
|
-26 |
-21 |
-25 |
-55 |
-65 |
-57 |
-55 |
-51 |
-56 |
-96 |
-83 |
Annual Metrics And Ratios for Runway Growth Finance Corp. 8.00% Notes due 2027
This table displays calculated financial ratios and metrics derived from Runway Growth Finance Corp. 8.00% Notes due 2027's official financial filings.
| Metric |
|
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| DEI Shares Outstanding |
|
0.00 |
- |
- |
- |
- |
36,134,037.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
- |
- |
- |
- |
36,134,037.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
- |
- |
- |
- |
0.94 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
8.55% |
11.05% |
62.43% |
18.59% |
-25.91% |
| EBITDA Growth |
|
0.00% |
1.05% |
-30.18% |
44.47% |
81.52% |
-54.33% |
| EBIT Growth |
|
0.00% |
-2.90% |
-29.31% |
37.49% |
66.01% |
-53.74% |
| NOPAT Growth |
|
0.00% |
-5.30% |
-27.52% |
37.49% |
66.01% |
-53.74% |
| Net Income Growth |
|
0.00% |
-2.90% |
-29.31% |
37.49% |
66.01% |
-53.74% |
| EPS Growth |
|
0.00% |
-21.76% |
-40.60% |
37.97% |
73.39% |
-50.79% |
| Operating Cash Flow Growth |
|
0.00% |
42.27% |
-487.54% |
131.25% |
-37.96% |
167.08% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
201.33% |
-166.72% |
106.66% |
195.58% |
| Invested Capital Growth |
|
0.00% |
0.00% |
-96.02% |
1,723.25% |
0.95% |
-12.70% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-13.58% |
28.36% |
-11.79% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-36.40% |
123.42% |
-36.21% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-34.42% |
95.10% |
-29.95% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-44.48% |
2.72% |
-29.95% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-34.42% |
95.10% |
-37.98% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-34.73% |
83.50% |
-35.86% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
-56.24% |
619.29% |
1,307.93% |
3.76% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
106.91% |
-1.05% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
1,533.78% |
1.00% |
0.40% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
57.04% |
53.10% |
33.39% |
29.70% |
45.45% |
28.01% |
| EBIT Margin |
|
70.61% |
63.17% |
40.21% |
34.04% |
47.65% |
29.75% |
| Profit (Net Income) Margin |
|
70.61% |
63.17% |
40.21% |
34.04% |
47.65% |
29.75% |
| Tax Burden Percent |
|
100.00% |
102.53% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
100.00% |
97.53% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
6.11% |
4.26% |
7.95% |
6.93% |
3.39% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
6.27% |
4.26% |
7.95% |
6.93% |
3.39% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
86.90% |
61.49% |
8.26% |
6.93% |
3.42% |
| Return on Equity (ROE) |
|
0.00% |
93.01% |
65.75% |
16.21% |
13.86% |
6.81% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-193.89% |
188.95% |
-171.25% |
5.98% |
16.95% |
| Operating Return on Assets (OROA) |
|
0.00% |
3.13% |
4.26% |
7.80% |
6.78% |
3.32% |
| Return on Assets (ROA) |
|
0.00% |
3.13% |
4.26% |
7.80% |
6.78% |
3.32% |
| Return on Common Equity (ROCE) |
|
0.00% |
93.01% |
65.75% |
16.21% |
13.86% |
6.81% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
46.50% |
0.00% |
8.11% |
14.30% |
7.02% |
| Net Operating Profit after Tax (NOPAT) |
|
47 |
44 |
32 |
44 |
74 |
34 |
| NOPAT Margin |
|
70.61% |
61.60% |
40.21% |
34.04% |
47.65% |
29.75% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-0.17% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
0.00% |
12.78% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
29.39% |
36.84% |
59.79% |
65.96% |
52.35% |
70.25% |
| Earnings before Interest and Taxes (EBIT) |
|
47 |
46 |
32 |
44 |
74 |
34 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
38 |
38 |
27 |
39 |
70 |
32 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.80 |
0.86 |
0.71 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.80 |
0.86 |
0.71 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
4.34 |
3.36 |
2.87 |
3.03 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
10.79 |
9.86 |
6.03 |
10.18 |
| Dividend Yield |
|
0.00% |
2.56% |
14.68% |
14.83% |
12.68% |
16.36% |
| Earnings Yield |
|
0.00% |
0.00% |
9.27% |
10.14% |
16.57% |
9.82% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
6.00 |
0.89 |
0.93 |
0.83 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
4.34 |
7.25 |
6.41 |
6.82 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
12.99 |
24.41 |
14.11 |
24.34 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
10.79 |
21.30 |
13.46 |
22.92 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
10.79 |
21.30 |
13.46 |
22.92 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
8.40 |
14.20 |
4.19 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.24 |
0.00 |
15.59 |
4.58 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.93 |
1.07 |
0.93 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.44 |
0.47 |
0.57 |
| Financial Leverage |
|
0.00 |
13.85 |
14.44 |
1.04 |
1.00 |
1.01 |
| Leverage Ratio |
|
0.00 |
14.85 |
15.44 |
2.08 |
2.04 |
2.05 |
| Compound Leverage Factor |
|
0.00 |
14.48 |
15.44 |
2.08 |
2.04 |
2.05 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
48.25% |
51.76% |
48.23% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
25.73% |
29.14% |
18.47% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
22.52% |
22.61% |
29.76% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
0.00% |
100.00% |
0.00% |
51.75% |
48.24% |
51.77% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
13.19 |
7.87 |
14.09 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
13.11 |
7.78 |
13.52 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
6.15 |
3.44 |
8.70 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
11.50 |
7.50 |
13.27 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
11.44 |
7.43 |
12.74 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
5.37 |
3.28 |
8.19 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-1,412 |
1,431 |
-955 |
64 |
170 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.05 |
0.11 |
0.23 |
0.14 |
0.11 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
1,457 |
58 |
1,057 |
1,067 |
937 |
| Invested Capital Turnover |
|
0.00 |
0.10 |
0.11 |
0.23 |
0.15 |
0.11 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
1,457 |
-1,399 |
999 |
10 |
-136 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
348 |
944 |
991 |
780 |
| Market Capitalization |
|
0.00 |
0.00 |
348 |
437 |
444 |
347 |
| Book Value per Share |
|
$0.00 |
$2.87 |
$0.00 |
$13.50 |
$13.77 |
$13.42 |
| Tangible Book Value per Share |
|
$0.00 |
$2.87 |
$0.00 |
$13.50 |
$13.77 |
$13.42 |
| Total Capital |
|
0.00 |
98 |
0.00 |
1,057 |
1,067 |
937 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
510 |
552 |
452 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
238 |
241 |
279 |
| Net Debt |
|
0.00 |
0.00 |
-0.00 |
507 |
547 |
434 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
-1.13 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
1,359 |
58 |
510 |
552 |
452 |
| Total Depreciation and Amortization (D&A) |
|
-9.03 |
-7.27 |
-5.47 |
-5.66 |
-3.39 |
-1.98 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.79 |
$1.09 |
$1.89 |
$0.93 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
40.97M |
40.51M |
38.85M |
36.70M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.79 |
$1.09 |
$1.89 |
$0.93 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
40.97M |
40.51M |
38.85M |
36.70M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.55 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
40.51M |
40.51M |
37.35M |
36.13M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
34 |
31 |
23 |
31 |
52 |
24 |
| Normalized NOPAT Margin |
|
50.55% |
43.12% |
28.15% |
23.83% |
33.35% |
20.82% |
| Pre Tax Income Margin |
|
70.61% |
61.60% |
40.21% |
34.04% |
47.65% |
29.75% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
15.47% |
39.34% |
159.98% |
165.36% |
94.91% |
151.10% |
| Augmented Payout Ratio |
|
15.47% |
39.34% |
193.52% |
165.36% |
143.75% |
187.81% |
Quarterly Metrics And Ratios for Runway Growth Finance Corp. 8.00% Notes due 2027
This table displays calculated financial ratios and metrics derived from Runway Growth Finance Corp. 8.00% Notes due 2027's official financial filings.
| Metric |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
37,347,428.00 |
37,347,428.00 |
36,216,632.00 |
36,134,037.00 |
36,134,037.00 |
42,464,546.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
37,347,428.00 |
37,347,428.00 |
36,216,632.00 |
36,134,037.00 |
36,134,037.00 |
42,464,546.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
0.05 |
0.45 |
0.22 |
0.20 |
-0.96 |
0.64 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-55.93% |
1.04% |
-23.23% |
0.24% |
211.69% |
-35.12% |
11.12% |
-36.65% |
-37.25% |
-173.14% |
21.14% |
| EBITDA Growth |
|
-131.82% |
-9.61% |
-35.18% |
7.97% |
725.74% |
-83.00% |
10.91% |
-59.88% |
-75.00% |
-2,402.92% |
48.84% |
| EBIT Growth |
|
-125.88% |
0.53% |
-34.63% |
7.10% |
749.86% |
-84.51% |
15.12% |
-67.99% |
-66.39% |
-1,958.04% |
61.89% |
| NOPAT Growth |
|
-204.80% |
0.53% |
-34.63% |
7.10% |
1,028.38% |
-84.51% |
15.12% |
-67.99% |
-66.39% |
-1,400.63% |
61.89% |
| Net Income Growth |
|
-125.88% |
0.53% |
-34.63% |
7.10% |
749.86% |
-84.51% |
102.59% |
-67.99% |
-73.90% |
-1,958.04% |
61.89% |
| EPS Growth |
|
-128.89% |
0.00% |
-61.82% |
75.68% |
661.54% |
-83.33% |
114.29% |
-66.15% |
-71.23% |
-2,020.00% |
44.44% |
| Operating Cash Flow Growth |
|
68.51% |
470.28% |
-142.88% |
-74.71% |
122.53% |
7.24% |
99.23% |
256.61% |
48.55% |
-91.93% |
-65,337.04% |
| Free Cash Flow Firm Growth |
|
0.00% |
-3,341.13% |
-5,207.70% |
-154.32% |
102.10% |
101.23% |
104.98% |
113.61% |
2,314.13% |
646.60% |
-404.82% |
| Invested Capital Growth |
|
1,723.25% |
2,432.64% |
2,464.09% |
1,532.95% |
0.95% |
-0.98% |
-3.12% |
-11.70% |
-12.70% |
-11.25% |
17.50% |
| Revenue Q/Q Growth |
|
-55.91% |
107.11% |
2.40% |
7.19% |
37.11% |
-47.26% |
75.38% |
-23.60% |
-11.21% |
-161.47% |
390.49% |
| EBITDA Q/Q Growth |
|
-140.30% |
266.02% |
53.05% |
5.43% |
133.58% |
-93.78% |
898.28% |
-37.43% |
-35.61% |
-672.60% |
164.52% |
| EBIT Q/Q Growth |
|
-132.28% |
351.77% |
21.12% |
8.80% |
95.88% |
-91.49% |
800.16% |
-52.26% |
-8.13% |
-570.63% |
178.43% |
| NOPAT Q/Q Growth |
|
-122.60% |
-62.11% |
21.12% |
8.80% |
95.88% |
-91.49% |
800.16% |
-52.26% |
-8.13% |
-429.44% |
212.05% |
| Net Income Q/Q Growth |
|
-132.28% |
351.77% |
21.12% |
8.80% |
95.88% |
-93.39% |
800.16% |
-52.26% |
-8.13% |
-570.63% |
178.43% |
| EPS Q/Q Growth |
|
-135.14% |
330.77% |
-30.00% |
209.52% |
12.31% |
-93.15% |
800.00% |
-51.11% |
-4.55% |
-557.14% |
167.71% |
| Operating Cash Flow Q/Q Growth |
|
-160.15% |
211.28% |
-156.34% |
167.06% |
-46.40% |
429.60% |
-100.40% |
31,216.16% |
-77.67% |
-71.24% |
-3,375.16% |
| Free Cash Flow Firm Q/Q Growth |
|
-155.79% |
-6,858.79% |
-59,584.11% |
-1,557.01% |
102.16% |
97.45% |
323.29% |
164.54% |
9.19% |
-38.94% |
-272.82% |
| Invested Capital Q/Q Growth |
|
1,533.78% |
1,228.73% |
2,007.45% |
821.66% |
1.00% |
-7.23% |
2.67% |
-8.72% |
0.40% |
-5.69% |
35.93% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
-33.15% |
26.58% |
39.72% |
39.07% |
66.55% |
6.97% |
39.65% |
32.47% |
23.54% |
0.00% |
48.71% |
| EBIT Margin |
|
-29.68% |
36.08% |
42.67% |
43.31% |
61.88% |
8.61% |
44.21% |
27.62% |
28.58% |
0.00% |
59.08% |
| Profit (Net Income) Margin |
|
-29.68% |
36.08% |
42.67% |
43.31% |
61.88% |
8.61% |
44.21% |
27.62% |
28.58% |
0.00% |
59.08% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
-4.85% |
9.02% |
9.36% |
9.30% |
9.00% |
1.23% |
6.24% |
3.60% |
3.26% |
0.00% |
4.52% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-5.36% |
9.02% |
9.36% |
9.30% |
9.00% |
1.23% |
6.24% |
3.60% |
3.26% |
0.00% |
4.52% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-5.57% |
8.78% |
10.91% |
11.25% |
9.00% |
1.15% |
6.65% |
3.59% |
3.29% |
0.00% |
5.51% |
| Return on Equity (ROE) |
|
-10.42% |
17.80% |
20.27% |
20.55% |
18.00% |
2.38% |
12.89% |
7.19% |
6.54% |
0.00% |
10.03% |
| Cash Return on Invested Capital (CROIC) |
|
-171.25% |
-169.81% |
-172.10% |
-164.14% |
5.98% |
7.33% |
9.49% |
17.31% |
16.95% |
11.74% |
-15.38% |
| Operating Return on Assets (OROA) |
|
-6.80% |
8.80% |
9.17% |
9.14% |
8.81% |
1.19% |
6.11% |
3.52% |
3.19% |
0.00% |
4.44% |
| Return on Assets (ROA) |
|
-6.80% |
8.80% |
9.17% |
9.14% |
8.81% |
1.19% |
6.11% |
3.52% |
3.19% |
0.00% |
4.44% |
| Return on Common Equity (ROCE) |
|
-10.42% |
17.80% |
20.27% |
20.55% |
18.00% |
2.38% |
12.89% |
7.19% |
6.54% |
0.00% |
10.03% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
8.39% |
7.24% |
7.44% |
0.00% |
12.60% |
14.42% |
11.22% |
0.00% |
-0.57% |
1.57% |
| Net Operating Profit after Tax (NOPAT) |
|
-3.35 |
12 |
15 |
16 |
31 |
1.87 |
17 |
8.02 |
7.37 |
-24 |
27 |
| NOPAT Margin |
|
-20.77% |
36.08% |
42.67% |
43.31% |
61.88% |
8.61% |
44.21% |
27.62% |
28.58% |
0.00% |
59.08% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.51% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.22% |
0.00% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
129.68% |
63.92% |
57.33% |
56.69% |
38.12% |
91.39% |
55.79% |
72.38% |
71.42% |
0.00% |
40.92% |
| Earnings before Interest and Taxes (EBIT) |
|
-4.79 |
12 |
15 |
16 |
31 |
1.87 |
17 |
8.02 |
7.37 |
-35 |
27 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-5.35 |
8.87 |
14 |
14 |
33 |
1.51 |
15 |
9.43 |
6.07 |
-35 |
22 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.80 |
0.82 |
0.87 |
0.79 |
0.86 |
0.72 |
0.87 |
0.84 |
0.71 |
0.64 |
0.45 |
| Price to Tangible Book Value (P/TBV) |
|
0.80 |
0.82 |
0.87 |
0.79 |
0.86 |
0.72 |
0.87 |
0.84 |
0.71 |
0.64 |
0.45 |
| Price to Revenue (P/Rev) |
|
3.36 |
3.33 |
3.65 |
3.33 |
2.87 |
2.54 |
2.97 |
3.17 |
3.03 |
3.62 |
2.67 |
| Price to Earnings (P/E) |
|
9.86 |
9.80 |
14.44 |
9.88 |
6.03 |
5.72 |
6.04 |
7.50 |
10.18 |
0.00 |
29.29 |
| Dividend Yield |
|
14.83% |
15.56% |
12.38% |
14.05% |
12.68% |
18.77% |
14.54% |
14.47% |
16.36% |
25.18% |
30.30% |
| Earnings Yield |
|
10.14% |
10.21% |
6.92% |
10.13% |
16.57% |
17.49% |
16.54% |
13.34% |
9.82% |
0.00% |
3.41% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.89 |
0.90 |
0.93 |
0.90 |
0.93 |
0.84 |
0.93 |
0.91 |
0.83 |
0.82 |
0.76 |
| Enterprise Value to Revenue (EV/Rev) |
|
7.25 |
6.92 |
8.14 |
7.86 |
6.41 |
5.86 |
6.50 |
6.53 |
6.82 |
9.37 |
10.76 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
24.41 |
23.95 |
32.22 |
30.12 |
14.11 |
13.31 |
14.80 |
16.86 |
24.34 |
0.00 |
289.15 |
| Enterprise Value to EBIT (EV/EBIT) |
|
21.30 |
20.36 |
26.68 |
25.09 |
13.46 |
13.19 |
14.51 |
17.43 |
22.92 |
0.00 |
115.69 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
21.30 |
11.54 |
13.86 |
13.21 |
13.46 |
13.19 |
14.51 |
17.43 |
22.92 |
0.00 |
115.69 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
8.40 |
4.53 |
13.82 |
0.00 |
14.20 |
11.19 |
8.42 |
4.72 |
4.19 |
6.08 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
15.59 |
11.41 |
9.66 |
4.92 |
4.58 |
6.54 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.93 |
0.90 |
1.08 |
1.08 |
1.07 |
0.98 |
1.05 |
0.91 |
0.93 |
1.02 |
1.39 |
| Long-Term Debt to Equity |
|
0.44 |
0.45 |
0.47 |
0.49 |
0.47 |
0.48 |
0.53 |
0.53 |
0.57 |
0.61 |
0.69 |
| Financial Leverage |
|
1.04 |
0.97 |
1.16 |
1.21 |
1.00 |
0.94 |
1.07 |
1.00 |
1.01 |
1.00 |
1.22 |
| Leverage Ratio |
|
2.08 |
2.02 |
2.21 |
2.25 |
2.04 |
2.00 |
2.11 |
2.05 |
2.05 |
2.06 |
2.26 |
| Compound Leverage Factor |
|
2.08 |
2.02 |
2.21 |
2.25 |
2.04 |
2.00 |
2.11 |
2.05 |
2.05 |
2.06 |
2.26 |
| Debt to Total Capital |
|
48.25% |
47.34% |
52.00% |
51.98% |
51.76% |
49.44% |
51.19% |
47.53% |
48.23% |
50.40% |
58.15% |
| Short-Term Debt to Total Capital |
|
25.73% |
23.57% |
29.29% |
28.58% |
29.14% |
25.41% |
25.34% |
19.94% |
18.47% |
20.37% |
29.14% |
| Long-Term Debt to Total Capital |
|
22.52% |
23.76% |
22.72% |
23.40% |
22.61% |
24.03% |
25.85% |
27.60% |
29.76% |
30.02% |
29.01% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
51.75% |
52.66% |
48.00% |
48.02% |
48.24% |
50.56% |
48.81% |
52.47% |
51.77% |
49.60% |
41.85% |
| Debt to EBITDA |
|
13.19 |
12.61 |
18.07 |
17.48 |
7.87 |
7.83 |
8.13 |
8.82 |
14.09 |
-106.19 |
220.72 |
| Net Debt to EBITDA |
|
13.11 |
12.43 |
17.77 |
17.36 |
7.78 |
7.54 |
8.04 |
8.67 |
13.52 |
-105.64 |
217.30 |
| Long-Term Debt to EBITDA |
|
6.15 |
6.33 |
7.89 |
7.87 |
3.44 |
3.81 |
4.11 |
5.12 |
8.70 |
-63.26 |
110.10 |
| Debt to NOPAT |
|
11.50 |
6.08 |
7.77 |
7.66 |
7.50 |
7.76 |
7.97 |
9.12 |
13.27 |
-255.66 |
88.31 |
| Net Debt to NOPAT |
|
11.44 |
5.99 |
7.65 |
7.61 |
7.43 |
7.47 |
7.88 |
8.96 |
12.74 |
-254.33 |
86.94 |
| Long-Term Debt to NOPAT |
|
5.37 |
3.05 |
3.39 |
3.45 |
3.28 |
3.77 |
4.03 |
5.30 |
8.19 |
-152.31 |
44.05 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-1,003 |
-954 |
-999 |
-976 |
21 |
12 |
50 |
132 |
144 |
88 |
-152 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.23 |
0.24 |
0.21 |
0.21 |
0.14 |
0.14 |
0.14 |
0.13 |
0.11 |
0.08 |
0.08 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1,057 |
1,005 |
1,055 |
1,057 |
1,067 |
995 |
1,022 |
933 |
937 |
883 |
1,201 |
| Invested Capital Turnover |
|
0.23 |
0.25 |
0.22 |
0.21 |
0.15 |
0.14 |
0.14 |
0.13 |
0.11 |
0.08 |
0.08 |
| Increase / (Decrease) in Invested Capital |
|
999 |
966 |
1,014 |
992 |
10 |
-9.89 |
-33 |
-124 |
-136 |
-112 |
179 |
| Enterprise Value (EV) |
|
944 |
904 |
979 |
947 |
991 |
836 |
952 |
847 |
780 |
721 |
915 |
| Market Capitalization |
|
437 |
435 |
439 |
401 |
444 |
363 |
435 |
412 |
347 |
278 |
227 |
| Book Value per Share |
|
$13.50 |
$13.07 |
$12.84 |
$13.16 |
$13.77 |
$13.48 |
$13.36 |
$13.52 |
$13.42 |
$12.13 |
$11.84 |
| Tangible Book Value per Share |
|
$13.50 |
$13.07 |
$12.84 |
$13.16 |
$13.77 |
$13.48 |
$13.36 |
$13.52 |
$13.42 |
$12.13 |
$11.84 |
| Total Capital |
|
1,057 |
1,005 |
1,055 |
1,057 |
1,067 |
995 |
1,022 |
933 |
937 |
883 |
1,201 |
| Total Debt |
|
510 |
476 |
549 |
549 |
552 |
492 |
523 |
444 |
452 |
445 |
698 |
| Total Long-Term Debt |
|
238 |
239 |
240 |
247 |
241 |
239 |
264 |
258 |
279 |
265 |
348 |
| Net Debt |
|
507 |
469 |
540 |
546 |
547 |
474 |
517 |
436 |
434 |
443 |
688 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Expense (NNE) |
|
1.44 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
10 |
0.00 |
| Net Nonoperating Obligations (NNO) |
|
510 |
476 |
549 |
549 |
552 |
492 |
523 |
444 |
452 |
445 |
698 |
| Total Depreciation and Amortization (D&A) |
|
-0.56 |
-3.17 |
-1.01 |
-1.56 |
2.35 |
-0.36 |
-1.73 |
1.41 |
-1.30 |
-0.08 |
-4.77 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.13) |
$0.30 |
$0.21 |
$0.65 |
$0.73 |
$0.05 |
$0.45 |
$0.22 |
$0.21 |
($0.96) |
$0.65 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
40.51M |
40.39M |
39.18M |
38.39M |
38.85M |
37.35M |
37.10M |
36.23M |
36.70M |
36.13M |
42.07M |
| Adjusted Diluted Earnings per Share |
|
($0.13) |
$0.30 |
$0.21 |
$0.65 |
$0.73 |
$0.05 |
$0.45 |
$0.22 |
$0.21 |
($0.96) |
$0.65 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
40.51M |
40.39M |
39.18M |
38.39M |
38.85M |
37.35M |
37.10M |
36.23M |
36.70M |
36.13M |
42.07M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.42 |
$0.38 |
$0.43 |
$0.32 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
40.51M |
39.44M |
38.55M |
37.40M |
37.35M |
37.35M |
36.22M |
36.13M |
36.13M |
42.46M |
41.91M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-3.35 |
8.43 |
10 |
11 |
22 |
1.31 |
12 |
5.61 |
5.16 |
-24 |
19 |
| Normalized NOPAT Margin |
|
-20.77% |
25.25% |
29.87% |
30.32% |
43.31% |
6.03% |
30.95% |
19.34% |
20.01% |
0.00% |
41.36% |
| Pre Tax Income Margin |
|
-29.68% |
36.08% |
42.67% |
43.31% |
61.88% |
8.61% |
44.21% |
27.62% |
28.58% |
0.00% |
59.08% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
165.36% |
166.95% |
202.97% |
194.96% |
94.91% |
80.12% |
81.74% |
99.20% |
151.10% |
-2,547.15% |
643.27% |
| Augmented Payout Ratio |
|
165.36% |
190.84% |
266.91% |
274.95% |
143.75% |
120.07% |
110.44% |
132.48% |
187.81% |
-3,049.56% |
716.68% |
Key Financial Trends
Runway Growth Finance (NASDAQ: RWAY) delivered a sharp rebound in the second quarter of 2026. Total revenue reached $46.0 million, up from a $15.8 million loss in revenue in Q1 2026 and ahead of $38.0 million in Q2 2025. Net income was $27.2 million, or $0.65 per diluted share, compared with a $34.8 million net loss, or a $0.96 loss per share, in the prior quarter.
The improvement was driven by stronger investment income and a reversal in investment valuation results. Net interest income rose to $36.7 million from $29.0 million in Q1 and $34.7 million in Q2 2025. Net realized and unrealized investment gains were $9.0 million in Q2 2026, compared with a $45.3 million loss in Q1. However, the company’s results remain highly sensitive to investment marks, making quarterly earnings volatile.
Runway also expanded its balance sheet during the quarter. Total assets increased to $1.22 billion from $904.9 million at the end of Q1 2026, while total equity rose to $502.6 million from $438.2 million. The expansion was funded largely through debt issuance, with short-term and long-term debt increasing to approximately $698.4 million combined.
- Q2 earnings rebounded significantly: Net income improved to $27.2 million from a $34.8 million loss in Q1 2026, while diluted EPS recovered to $0.65.
- Interest income showed renewed strength: Net interest income increased 26.6% sequentially to $36.7 million and was above the $34.7 million reported in Q2 2025.
- Investment valuations turned favorable: The company recorded $9.0 million in net realized and unrealized gains in Q2 2026, reversing the $45.3 million loss recognized in Q1.
- Equity capital increased: Total equity climbed to $502.6 million at June 30, 2026, from $438.2 million three months earlier, providing additional capital to support portfolio growth.
- Cash increased modestly: Cash and equivalents rose to $10.8 million from $2.3 million at the end of Q1, and quarterly cash increased by $8.5 million overall.
- Portfolio and asset growth accelerated: Total assets expanded to $1.22 billion from $904.9 million in Q1, although the data places most of the increase in “other assets,” limiting visibility into the underlying portfolio composition.
- Dividend payments continued: Runway paid $14.0 million in dividends during Q2, following $11.9 million in Q1 and $12.0 million in Q4 2025. The payments support income-focused investors but must be evaluated against future recurring earnings and cash generation.
- Operating cash flow deteriorated sharply: Cash flow from operating activities was negative $194.3 million in Q2 2026, compared with positive cash flow of $5.9 million in Q1 and $20.6 million in Q4 2025.
- Cash generation depended on new borrowing: The company issued $292.4 million of debt and repaid $73.0 million during Q2, producing $202.9 million of net financing cash flow that offset the operating cash outflow.
- Leverage and earnings volatility remain key risks: Total liabilities were $719.8 million versus $502.6 million of equity, while Q1’s large investment loss demonstrates how quickly valuation changes can affect reported earnings and book value.
Overall, the latest quarter was materially better than Q1 2026 and showed that Runway can generate substantial earnings when investment performance is favorable. Investors should nevertheless distinguish between recurring net interest income and less predictable investment gains, while monitoring debt growth, operating cash flow and the company’s ability to sustain dividends.
10/16/26 11:24 PM ETAI Generated. May Contain Errors.